[MAEMODE] QoQ TTM Result on 31-Aug-2008 [#1]

Stock

[MAEMODE] MALAYSIAN AE MODELS HOLDINGS

Announcement Date

21-Oct-2008

Admission Sponsor

Sponsor

Financial Year

31-May-2009

Quarter

31-Aug-2008 [#1]

Profit Trend

QoQ- 0.43%

YoY- 13.98%

Quarter Report

Aug 2008 quarterly results.xls (21.10.08).xls

Latest QR

Upcoming QR

MAEMODE's Result

MAEMODE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
TTM Result
Revenue	481,857	514,063	497,449	474,017	447,505	452,982	436,876	6.74%
YoY %	-6.26%	3.34%	4.94%	5.92%	-1.21%	3.69%	-	-
Horiz. %	110.30%	117.67%	113.87%	108.50%	102.43%	103.69%	100.00%	-
PBT	18,422	27,337	33,503	31,227	29,560	26,256	27,321	-23.08%
YoY %	-32.61%	-18.40%	7.29%	5.64%	12.58%	-3.90%	-	-
Horiz. %	67.43%	100.06%	122.63%	114.30%	108.20%	96.10%	100.00%	-
Tax	-6,602	-10,401	-10,928	-10,045	-8,501	-5,673	-6,802	-1.96%
YoY %	36.53%	4.82%	-8.79%	-18.16%	-49.85%	16.60%	-	-
Horiz. %	97.06%	152.91%	160.66%	147.68%	124.98%	83.40%	100.00%	-
NP	11,820	16,936	22,575	21,182	21,059	20,583	20,519	-30.74%
YoY %	-30.21%	-24.98%	6.58%	0.58%	2.31%	0.31%	-	-
Horiz. %	57.61%	82.54%	110.02%	103.23%	102.63%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,899	16,212	21,263	20,631	20,543	19,953	20,129	-29.54%
YoY %	-26.60%	-23.75%	3.06%	0.43%	2.96%	-0.87%	-	-
Horiz. %	59.11%	80.54%	105.63%	102.49%	102.06%	99.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.84%	38.05%	32.62%	32.17%	28.76%	21.61%	24.90%	-
YoY %	-5.81%	16.65%	1.40%	11.86%	33.09%	-13.21%	-	-
Horiz. %	143.94%	152.81%	131.00%	129.20%	115.50%	86.79%	100.00%	-
Total Cost	470,037	497,127	474,874	452,835	426,446	432,399	416,357	8.41%
YoY %	-5.45%	4.69%	4.87%	6.19%	-1.38%	3.85%	-	-
Horiz. %	112.89%	119.40%	114.05%	108.76%	102.42%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,782	208,045	206,633	204,141	106,542	190,962	189,865	7.54%
YoY %	1.80%	0.68%	1.22%	91.61%	-44.21%	0.58%	-	-
Horiz. %	111.54%	109.58%	108.83%	107.52%	56.11%	100.58%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Dividend
Div	1,069	2,663	2,663	2,663	2,663	1,925	1,925	-32.41%
YoY %	-59.86%	0.00%	0.00%	0.00%	38.34%	0.00%	-	-
Horiz. %	55.53%	138.34%	138.34%	138.34%	138.34%	100.00%	100.00%	-
Div Payout %	8.99%	16.43%	12.53%	12.91%	12.97%	9.65%	9.57%	-
YoY %	-45.28%	31.13%	-2.94%	-0.46%	34.40%	0.84%	-	-
Horiz. %	93.94%	171.68%	130.93%	134.90%	135.53%	100.84%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Equity
Net Worth	211,782	208,045	206,633	204,141	106,542	190,962	189,865	7.54%
YoY %	1.80%	0.68%	1.22%	91.61%	-44.21%	0.58%	-	-
Horiz. %	111.54%	109.58%	108.83%	107.52%	56.11%	100.58%	100.00%	-
NOSH	106,960	106,690	107,063	106,880	106,542	106,090	106,070	0.55%
YoY %	0.25%	-0.35%	0.17%	0.32%	0.43%	0.02%	-	-
Horiz. %	100.84%	100.58%	100.94%	100.76%	100.44%	100.02%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Ratio Analysis
NP Margin	2.45%	3.29%	4.54%	4.47%	4.71%	4.54%	4.70%	-
YoY %	-25.53%	-27.53%	1.57%	-5.10%	3.74%	-3.40%	-	-
Horiz. %	52.13%	70.00%	96.60%	95.11%	100.21%	96.60%	100.00%	-
ROE	5.62%	7.79%	10.29%	10.11%	19.28%	10.45%	10.60%	-
YoY %	-27.86%	-24.30%	1.78%	-47.56%	84.50%	-1.42%	-	-
Horiz. %	53.02%	73.49%	97.08%	95.38%	181.89%	98.58%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Per Share
RPS	450.50	481.83	464.63	443.50	420.03	426.98	411.87	6.15%
YoY %	-6.50%	3.70%	4.76%	5.59%	-1.63%	3.67%	-	-
Horiz. %	109.38%	116.99%	112.81%	107.68%	101.98%	103.67%	100.00%	-
EPS	11.12	15.20	19.86	19.30	19.28	18.81	18.98	-29.95%
YoY %	-26.84%	-23.46%	2.90%	0.10%	2.50%	-0.90%	-	-
Horiz. %	58.59%	80.08%	104.64%	101.69%	101.58%	99.10%	100.00%	-
DPS	1.00	2.50	2.50	2.50	2.50	1.81	1.82	-32.89%
YoY %	-60.00%	0.00%	0.00%	0.00%	38.12%	-0.55%	-	-
Horiz. %	54.95%	137.36%	137.36%	137.36%	137.36%	99.45%	100.00%	-
NAPS	1.98	1.95	1.93	1.91	1.00	1.80	1.79	6.95%
YoY %	1.54%	1.04%	1.05%	91.00%	-44.44%	0.56%	-	-
Horiz. %	110.61%	108.94%	107.82%	106.70%	55.87%	100.56%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 106,880
RPS	450.31	480.40	464.88	442.98	418.20	423.32	408.27	6.74%
YoY %	-6.26%	3.34%	4.94%	5.93%	-1.21%	3.69%	-	-
Horiz. %	110.30%	117.67%	113.87%	108.50%	102.43%	103.69%	100.00%	-
EPS	11.12	15.15	19.87	19.28	19.20	18.65	18.81	-29.53%
YoY %	-26.60%	-23.75%	3.06%	0.42%	2.95%	-0.85%	-	-
Horiz. %	59.12%	80.54%	105.64%	102.50%	102.07%	99.15%	100.00%	-
DPS	1.00	2.49	2.49	2.49	2.49	1.80	1.80	-32.39%
YoY %	-59.84%	0.00%	0.00%	0.00%	38.33%	0.00%	-	-
Horiz. %	55.56%	138.33%	138.33%	138.33%	138.33%	100.00%	100.00%	-
NAPS	1.9792	1.9442	1.931	1.9077	0.9957	1.7846	1.7743	7.55%
YoY %	1.80%	0.68%	1.22%	91.59%	-44.21%	0.58%	-	-
Horiz. %	111.55%	109.58%	108.83%	107.52%	56.12%	100.58%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	0.69	0.92	0.93	1.35	1.48	1.46	1.54	-
P/RPS	0.15	0.19	0.20	0.30	0.35	0.34	0.37	-45.19%
YoY %	-21.05%	-5.00%	-33.33%	-14.29%	2.94%	-8.11%	-	-
Horiz. %	40.54%	51.35%	54.05%	81.08%	94.59%	91.89%	100.00%	-
P/EPS	6.20	6.05	4.68	6.99	7.68	7.76	8.12	-16.44%
YoY %	2.48%	29.27%	-33.05%	-8.98%	-1.03%	-4.43%	-	-
Horiz. %	76.35%	74.51%	57.64%	86.08%	94.58%	95.57%	100.00%	-
EY	16.12	16.52	21.35	14.30	13.03	12.88	12.32	19.60%
YoY %	-2.42%	-22.62%	49.30%	9.75%	1.16%	4.55%	-	-
Horiz. %	130.84%	134.09%	173.30%	116.07%	105.76%	104.55%	100.00%	-
DY	1.45	2.72	2.69	1.85	1.69	1.24	1.18	14.71%
YoY %	-46.69%	1.12%	45.41%	9.47%	36.29%	5.08%	-	-
Horiz. %	122.88%	230.51%	227.97%	156.78%	143.22%	105.08%	100.00%	-
P/NAPS	0.35	0.47	0.48	0.71	1.48	0.81	0.86	-45.05%
YoY %	-25.53%	-2.08%	-32.39%	-52.03%	82.72%	-5.81%	-	-
Horiz. %	40.70%	54.65%	55.81%	82.56%	172.09%	94.19%	100.00%	-

	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	29/02/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	30/04/09	21/01/09	21/10/08	29/07/08	24/04/08	29/01/08	-
Price	0.72	0.73	0.96	1.17	1.36	1.48	1.39	-
P/RPS	0.16	0.15	0.21	0.26	0.32	0.35	0.34	-39.47%
YoY %	6.67%	-28.57%	-19.23%	-18.75%	-8.57%	2.94%	-	-
Horiz. %	47.06%	44.12%	61.76%	76.47%	94.12%	102.94%	100.00%	-
P/EPS	6.47	4.80	4.83	6.06	7.05	7.87	7.32	-7.89%
YoY %	34.79%	-0.62%	-20.30%	-14.04%	-10.42%	7.51%	-	-
Horiz. %	88.39%	65.57%	65.98%	82.79%	96.31%	107.51%	100.00%	-
EY	15.45	20.82	20.69	16.50	14.18	12.71	13.65	8.60%
YoY %	-25.79%	0.63%	25.39%	16.36%	11.57%	-6.89%	-	-
Horiz. %	113.19%	152.53%	151.58%	120.88%	103.88%	93.11%	100.00%	-
DY	1.39	3.42	2.60	2.14	1.84	1.23	1.31	4.02%
YoY %	-59.36%	31.54%	21.50%	16.30%	49.59%	-6.11%	-	-
Horiz. %	106.11%	261.07%	198.47%	163.36%	140.46%	93.89%	100.00%	-
P/NAPS	0.36	0.37	0.50	0.61	1.36	0.82	0.78	-40.24%
YoY %	-2.70%	-26.00%	-18.03%	-55.15%	65.85%	5.13%	-	-
Horiz. %	46.15%	47.44%	64.10%	78.21%	174.36%	105.13%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos